Hiraki Co (TSE:3059) Cyclically Adjusted FCF per Share: 円136.07 (As of Jun. 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

TSE:3059 Hiraki Co Ltd TSE:3059
52 GF Score
Price 円712.00
GF Value 円802.42
Valuation Modestly Undervalued
! 5 Warning Signs
View Full Analysis

What is Hiraki Co Cyclically Adjusted FCF per Share?

Hiraki Co TSE:3059 +0.14% 52 Cyclically Adjusted FCF per Share is 円136.07 as of Jun. 2026. GuruFocus rates TSE:3059 with a GF Score™ of 52/100 and a GF Value™ of 円802.42 (Modestly Undervalued). The stock has 5 warning signs investors should review.

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted FCF per Share and the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years.

Hiraki Co's adjusted free cash flow per share for the three months ended in Jun. 2026 was 円46.366. Add all the adjusted free cash flow per share for the past 10 years together and divide the count will get our Cyclically Adjusted FCF per Share, which is 円136.07 for the trailing ten years ended in Jun. 2026.

During the past 12 months, Hiraki Co's average Cyclically Adjusted FCF Growth Rate was -25.30% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was -6.10% per year. Please click Growth Rate Calculation Example (GuruFocus) to see how GuruFocus calculates Wal-Mart Stores Inc (WMT)'s revenue growth rate. You can apply the same method to get the Cyclically Adjusted FCF Growth Rate using Cyclically Adjusted FCF per Share data.

During the past 13 years, the highest 3-Year average Cyclically Adjusted FCF Growth Rate of Hiraki Co was -0.60% per year. The lowest was -6.10% per year. And the median was -3.90% per year.

As of today (2026-09-11), Hiraki Co's current stock price is 円712.00. Hiraki Co's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was 円136.07. Hiraki Co's Cyclically Adjusted Price-to-FCF of today is 5.23.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Hiraki Co was 6.98. The lowest was 4.56. And the median was 5.42.


Hiraki Co  (TSE:3059) Cyclically Adjusted FCF per Share Explanation

If a company grows much fast than inflation, Cyclically Adjusted FCF per Share may underestimate the company's free cash flow. Cyclically Adjusted Price-to-FCF can seem to be too high even the actual Price-to-Free-Cash-Flow is low.

For the Cyclically Adjusted Price-to-FCF, the free cash flow per share of the past 10 years are inflation-adjusted and averaged. The result is used for P/FCF calculation. Since it looks at the average over the last 10 years, the Cyclically Adjusted Price-to-FCF is also called CAPFCF Ratio.

The Shiller PE Ratio was first used by professor Robert Shiller. He uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings per share of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted free cash flow per share of a company over the past 10 years.

Hiraki Co's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=712.00/136.07
=5.23

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Hiraki Co was 6.98. The lowest was 4.56. And the median was 5.42.


Be Aware

Cyclically Adjusted Price-to-FCF works better for cyclical companies. It gives you a better idea on the company's real free cash flow value.


Hiraki Co Cyclically Adjusted FCF per Share Related Terms


Hiraki Co Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Hiraki Co's Cyclically Adjusted FCF per Share can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Hiraki Co Cyclically Adjusted FCF per Share Chart

Hiraki Co Annual Data
Trend Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24 Mar25 Mar26
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 184.75 151.42 162.41 0.00 125.56

Hiraki Co Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
Cyclically Adjusted FCF per Share Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 182.27 154.45 156.75 125.56 136.07

TSE:3059 vs NKE, DECK, ONON: Cyclically Adjusted FCF per Share Comparison

For the Footwear & Accessories subindustry, Hiraki Co's Cyclically Adjusted Price-to-FCF, along with its competitors' market caps and Cyclically Adjusted Price-to-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Hiraki Co Cyclically Adjusted Price-to-FCF vs Manufacturing - Apparel & Accessories Industry

For the Manufacturing - Apparel & Accessories industry and Consumer Cyclical sector, Hiraki Co's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where Hiraki Co's Cyclically Adjusted Price-to-FCF falls into.


TSE:3059
52GF Score
Hiraki Co Ltd TSE:3059
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Hiraki Co Cyclically Adjusted FCF per Share Calculation

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted FCF per Share and the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years.

What is Cyclically Adjusted FCF per Share? How do we calculate Cyclically Adjusted FCF per Share?

Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years. Let's use an example to explain.

If we want to calculate the Cyclically Adjusted FCF per Share of Wal-Mart (WMT) for Dec. 31, 2010, we need to have the inflation data and the free cash flow per share from 2001 through 2010.

We adjusted the 2001 free cash flow per share data with the total inflation from 2001 through 2010 to the equivalent free cash flow in 2010. If the total inflation from 2001 to 2010 is 40%, and Wal-Mart's free cash flow is $1 a share in 2001, then the 2001's equivalent free cash flow in 2010 is $1.4 a share. If Wal-Mart's free cash flow is $1 again in 2002, and the total inflation from 2002 through 2010 is 35%, then the equivalent 2002 free cash flow in 2010 is $1.35. So on and so forth, you get the equivalent free cash flow per share of past 10 years. Then you add them together and divided the sum by the count to get Cyclically Adjusted FCF per Share.

Please note that we use the CPI data of the country/region where the company is headquartered. If the CPI data for that country/region is not available, then we will use the CPI data of the United States as default.

For example, Hiraki Co's adjusted Free Cash Flow per Share data for the three months ended in Jun. 2026 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Jun. 2026 (Change)*Current CPI (Jun. 2026)
=46.366/113.6000*113.6000
=46.366

Current CPI (Jun. 2026) = 113.6000.

Hiraki Co Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 123.812 98.100 143.375
201609 -165.890 98.000 -192.297
201612 200.114 98.400 231.026
201703 0.997 98.100 1.155
201706 166.373 98.500 191.878
201709 -14.654 98.800 -16.849
201712 196.101 99.400 224.115
201803 -4.525 99.200 -5.182
201806 149.422 99.200 171.112
201809 -88.928 99.900 -101.123
201812 69.983 99.700 79.740
201903 -59.462 99.700 -67.752
201906 149.953 99.800 170.688
201909 -96.050 100.100 -109.004
201912 65.167 100.500 73.661
202003 -16.099 100.300 -18.234
202006 216.704 99.900 246.422
202009 -53.835 99.900 -61.218
202012 120.542 99.300 137.901
202103 -38.607 99.900 -43.901
202106 160.597 99.500 183.355
202109 -84.573 100.100 -95.979
202112 97.433 100.100 110.573
202203 -35.343 101.100 -39.713
202206 142.552 101.800 159.076
202209 -212.637 103.100 -234.293
202212 -31.831 104.100 -34.736
202303 -113.836 104.400 -123.868
202306 229.999 105.200 248.364
202309 8.363 106.200 8.946
202312 72.638 106.800 77.263
202403 -29.496 107.200 -31.257
202406 128.610 108.200 135.029
202409 -101.590 108.900 -105.975
202503 0.000 111.100 0.000
202506 138.348 111.700 140.701
202509 -71.143 112.000 -72.159
202512 10.224 113.000 10.278
202603 -109.915 112.700 -110.793
202606 46.366 113.600 46.366

Add all the adjusted free cash flow per share together and divide 10 will get our Cyclically Adjusted FCF per Share.

What does a Cyclically Adjusted FCF per Share of 円136.07 mean?
Hiraki Co (TSE:3059) has a Cyclically Adjusted FCF per Share of 円136.07 as of Jun. 2026. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on Hiraki Co and its competitors.
Is Hiraki Co's Cyclically Adjusted FCF per Share too high?
Hiraki Co's current Cyclically Adjusted FCF per Share is 円136.07. Overall, Hiraki Co has a GF Score™ of 52/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Hiraki Co's Cyclically Adjusted FCF per Share compare to NKE and DECK?
Hiraki Co's Cyclically Adjusted FCF per Share of 円136.07 can be compared against companies in the Manufacturing - Apparel & Accessories industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Cyclically Adjusted FCF per Share for a Manufacturing - Apparel & Accessories company?
A good Cyclically Adjusted FCF per Share depends on the Manufacturing - Apparel & Accessories industry context. However, Cyclically Adjusted FCF per Share should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Cyclically Adjusted FCF per Share mean?
A high Cyclically Adjusted FCF per Share can signal that a stock is expensive relative to its fundamentals. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on Hiraki Co and its competitors. Hiraki Co's current Cyclically Adjusted FCF per Share is 円136.07. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Hiraki Co stock overvalued right now?
Based on GuruFocus' analysis, Hiraki Co (TSE:3059) is currently considered Modestly Undervalued. The stock's GF Value™ is 円802.42, compared to a current price of 円712.00 — trading 11.3% below its estimated fair value. The current Cyclically Adjusted FCF per Share is 円136.07. Hiraki Co's overall GF Score™ is 52/100 with 5 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Cyclically Adjusted FCF per Share calculated?
Cyclically Adjusted FCF per Share is calculated from a company's financial statements. For Hiraki Co (TSE:3059), the current Cyclically Adjusted FCF per Share is 円136.07 as of Jun. 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Hiraki Co (TSE:3059) Overvalued in 2026?

Based on GuruFocus' analysis, Hiraki Co stock appears to be undervalued. The current stock price of 円712.00 is trading 11.3% below its estimated GF Value™ of 円802.42. GuruFocus considers Hiraki Co to be Modestly Undervalued.

Key valuation signals for TSE:3059:

  • Cyclically Adjusted FCF per Share: 円136.07
  • GF Value™: 円802.42 vs. price of 円712.00 (11.3% below fair value)
  • GF Score™: 52/100 with 5 warning signs

No single metric tells the full story. See the TSE:3059 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Hiraki Co Business Description

Address 556 Fukuyoshi, Nonaka, Iwaoka-cho, Nishi-ku, Kobe, JPN, 651-2494
Hiraki Co Ltd is a Japan-based company engages in the mail-order sale, discount sale, and wholesale of shoes, footwear, clothing, and sundries.
52GF Score

Get the complete analysis for TSE:3059

Cyclically Adjusted FCF per Share is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

円712.00
Price
円802.42
GF Value